|
Capital Improvements Element
<br />Comprehensive Plan
<br />$ 915,000 1 $ 1,100,000 1 $ 1000.000 I Ontinnal Sales TRY Fundic
<br />01
<br />S
<br />0
<br />r
<br />I
<br />1
<br />1
<br />L
<br />Id
<br />0
<br />0
<br />O
<br />N
<br />0
<br />0
<br />O
<br />..
<br />00
<br />00
<br />N
<br />EA
<br />,0
<br />l0
<br />00
<br />M
<br />69
<br />O
<br />O
<br />O
<br />0
<br />O
<br />in
<br />EA
<br />S 28,815,000
<br />$ 48,037 378
<br />69
<br />Total Expenditures $ 7,015,000 $ 6,400,000 $ 5,285,000 I_ S 8,715,000 $ 1,400,000
<br />L
<br />0
<br />0
<br />O
<br />0
<br />0
<br />to
<br />69
<br />000`585
<br />$ 1,400.000
<br />69
<br />0
<br />0
<br />0
<br />0
<br />NI -
<br />EA
<br />EA
<br />CN
<br />0
<br />^-1
<br />l
<br />EA
<br />1
<br />6A
<br />000`SIL`S 5
<br />1
<br />69
<br />Vero Lake Estates Phase II and III
<br />Vero Lake Estates Phase II and III
<br />Indian River County 79
<br />3`s
<br />.-..
<br />o0
<br />a 00
<br />0
<br />0
<br />O
<br />N
<br />0
<br />0
<br />O
<br />..
<br />00
<br />00
<br />N
<br />EA
<br />,0
<br />l0
<br />00
<br />M
<br />69
<br />609
<br />ct
<br />`.EtO
<br />$ 48,037 378
<br />$ 21,643.809
<br />69
<br />L
<br />F
<br />„e.
<br />tf`I
<br />AO
<br />13 1,400,000
<br />$ 1,400.000
<br />1
<br />En
<br />W44144
<br />..
<br />T Yy
<br />CN
<br />0
<br />^-1
<br />l
<br />oo
<br />fE(p
<br />raa
<br />.
<br />000`SIL`S 5
<br />0
<br />0
<br />h
<br />°O
<br />69
<br />1 Annual Balance I $ - t $ - $ - $
<br />Nati
<br />q 0,
<br />0
<br />0
<br />O
<br />ON
<br />6A
<br />fV
<br />$ 79,756,778
<br />Riy\ti
<br />Fk.4
<br />,b.
<br />000`S8Z`5 $
<br />O
<br />1(r
<br />00
<br />ri
<br />`-
<br />�;N�j
<br />{ni:t
<br />VitA'
<br />�,M
<br />.x`,�.
<br />lsx0
<br />p3tptor'
<br />11
<br />co
<br />co
<br />0
<br />,0
<br />E4473
<br />O
<br />co
<br />co
<br />,0
<br />E4/40
<br />n ww'
<br />V-400
<br />ha
<br />ON''
<br />O;
<br />$ 7,015,000
<br />0
<br />trc
<br />0
<br />n
<br />69
<br />$ 3,843,000
<br />1
<br />EA
<br />Total Revenue I $ 79,859,692 $ 30,666,961 1 $ 30,022,360 $ 25,762,000
<br />Total Revenue
<br />Total Expenditures
<br />rN
<br />P.:.:
<br />Comparisc n of Expenditures tg
<br />Indian River County 79
<br />3`s
<br />;
<br />w
<br />O.
<br />-+
<br />e h
<br />0
<br />0
<br />EA
<br />,0
<br />M
<br />M
<br />00
<br />69
<br />,0
<br />l0
<br />00
<br />M
<br />69
<br />O,
<br />T
<br />V'
<br />O
<br />6A
<br />$ 11,383 797
<br />$ 48,037 378
<br />$ 21,643.809
<br />V•
<br />r4-4
<br />,-.
<br />O
<br />h
<br />'N-.
<br />69
<br />v1
<br />414)
<br />CN
<br />rn
<br />M
<br />CO
<br />O,
<br />FA
<br />O
<br />O
<br />O
<br />69
<br />$ 246,067,791
<br />O
<br />0
<br />0
<br />EA
<br />t
<br />x ,t
<br />5h,
<br />E.. ,
<br />CN
<br />0
<br />^-1
<br />l
<br />1
<br />69
<br />1/40
<br />CO
<br />N
<br />-
<br />—
<br />6A
<br />000`006`P $
<br />0
<br />O
<br />O
<br />0
<br />EA
<br />0
<br />0
<br />O
<br />0
<br />h
<br />69
<br />0
<br />0
<br />O
<br />OV
<br />N
<br />EA
<br />1
<br />6A
<br />0
<br />0
<br />O
<br />ON
<br />6A
<br />69
<br />$ 79,756,778
<br />up
<br />6r:riNa
<br />d
<br />,b.
<br />cY
<br />V7
<br />Y.kS`
<br />t1
<br />`7
<br />EA
<br />{ni:t
<br />VitA'
<br />�,M
<br />.74
<br />0
<br />0
<br />0,
<br />? 1"
<br />1
<br />EA
<br />0
<br />O
<br />N
<br />--i
<br />6A
<br />000`006`b $
<br />000`005`Z $
<br />0
<br />O
<br /><t
<br />,0
<br />EA
<br />0
<br />O
<br />0
<br />N
<br />69
<br />$ 600,000
<br />$ 3,843,000
<br />1
<br />EA
<br />Total Revenue I $ 79,859,692 $ 30,666,961 1 $ 30,022,360 $ 25,762,000
<br />Et A
<br />0
<br />N'
<br />anj
<br />W{_
<br />rN
<br />P.:.:
<br />Ai".
<br /><t
<br />r
<br />b9
<br />S 69
<br />0
<br />0
<br />O
<br />6
<br />Vl
<br />69
<br />0
<br />0
<br />000
<br />CO
<br />O
<br />-.
<br />O
<br />6A
<br />0
<br />0
<br />0
<br />O
<br />0
<br />,O
<br />^'
<br />EA
<br />00
<br />0
<br />0
<br />O
<br />0
<br />O,0
<br />6A
<br />$ 2,000,000
<br />0
<br />0
<br />O
<br />0
<br />va
<br />O
<br />0
<br />0
<br />O
<br />0
<br />Er)
<br />69
<br />0
<br />0
<br />O
<br />0
<br />,0
<br />vi
<br />O
<br />00
<br />,0
<br />h
<br />,0
<br />h
<br />69
<br />1
<br />6A
<br />O
<br />0
<br />O
<br />0
<br />re)
<br />6A
<br />'
<br />+0:
<br />}r.;O;
<br />rte'
<br />~,
<br />00
<br />M
<br />h
<br />w
<br />^'
<br />69
<br />1"
<br />Tht
<br />H
<br />L
<br />}9:
<br />sNx�A
<br />O
<br />0
<br />0
<br />1
<br />O
<br />00
<br />'0
<br />10O
<br />CA
<br />69
<br />O
<br />0
<br />0
<br />0
<br />N"
<br />EA
<br />O
<br />0
<br />0
<br />O
<br />O
<br />.-.
<br />EA
<br />000`058
<br />000`00Z`Z $
<br />O
<br />O
<br />O
<br />69
<br />$ 5,096,281
<br />000`058`17 $
<br />1
<br />69
<br />00N
<br />. 0
<br />.-.
<br />E.,
<br />+
<br />Z),•4.„
<br />69
<br />�:,+i$�#
<br />4 jr,
<br />5 13'
<br />a>'x
<br />M
<br />0
<br />,O
<br />N
<br />O,
<br />,O
<br />M
<br />6A
<br />1
<br />EH
<br />0
<br />0
<br />0
<br />O
<br />0
<br />7
<br />N
<br />EA
<br />h
<br />0\
<br />O,
<br />—
<br />00
<br />69
<br />$ 3,133,797
<br />00
<br />h
<br />M
<br />h
<br />en
<br />d•
<br />00M
<br />N
<br />6A
<br />0,
<br />0
<br />00
<br />err
<br />O,
<br />T
<br />7
<br />^--
<br />EA
<br />en
<br />re)
<br />00
<br />,0
<br />0
<br />•7
<br />•71:
<br />69
<br />v)
<br />h
<br />N
<br />M
<br />kr)
<br />N
<br />--`
<br />6A
<br />0
<br />O
<br />0
<br />O
<br />0
<br />V
<br />---
<br />69
<br />E..,40
<br />--0!
<br />':
<br />:
<br />ITEO.
<br />N
<br />3--6
<br />+^' Tt
<br />iztCY
<br />�te.{y`Yx
<br />� w;Y
<br />to
<br />t �rev�s
<br />z.,
<br />� s
<br />X
<br />cd
<br />cri
<br />cd
<br />0
<br />Payback from FDOT
<br />Interest
<br />Grant
<br />Dact Fees District I
<br />Traffic Impact Fees District II
<br />'act Fees District III
<br />Developer Contributions
<br />Optional Sales Tax
<br />'act Fees
<br />Indian River County 79
<br />a
<br />u.
<br />ti Cr
<br />9U.
<br />2
<br />cv
<br />:s=
<br />Gas Tax
<br />Gas Tax
<br />H
<br />0
<br />Optional Sales Tax
<br />Gas Tax
<br />Impact Fees II
<br />/jai
<br />pr'
<br />O
<br />0
<br />O
<br />h
<br />0
<br />0
<br />O
<br />0
<br />N
<br />69
<br />0
<br />0
<br />O
<br />0
<br />ri
<br />EA
<br />000`000`I $
<br />0 00
<br />O
<br />wD
<br />vl
<br />69
<br />O
<br />0
<br />0
<br />EA
<br />aY.ls
<br />EA
<br />M
<br />1 %O:
<br />i N
<br />ice`
<br />I
<br />69
<br />1
<br />EA
<br />1
<br />EA
<br />1
<br />EA
<br />1
<br />6A
<br />I
<br />69
<br />M
<br />h
<br />w.:::::
<br />i....4:1? i4:1
<br />i
<br />`
<br />O
<br />O
<br />O
<br />0
<br />6A
<br />1
<br />69
<br />1
<br />6A
<br />1
<br />69
<br />0
<br />O
<br />0
<br />NN
<br />EA
<br />6A
<br />6A
<br />69
<br />1
<br />6A
<br />1
<br />69
<br />1
<br />EA
<br />14e
<br />$ 75,0
<br />Et A
<br />0
<br />N'
<br />anj
<br />W{_
<br />Ai".
<br />11
<br />EH
<br />b9
<br />O
<br />0
<br />0
<br />—
<br />EA
<br />0
<br />0
<br />O
<br />6
<br />Vl
<br />69
<br />EA
<br />;IN'
<br />14;i'
<br />+x DRi
<br />Ere)
<br />69
<br />-$11:7V0
<br />P
<br />;O
<br />IN'.
<br />"
<br />�w.
<br />`
<br />00
<br />fsy
<br />EA
<br />6A
<br />O
<br />0
<br />O
<br />0
<br />re)
<br />6A
<br />000`000`1 $
<br />1
<br />EA
<br />r1�
<br />��y�c+{
<br />tib.
<br />giW
<br />ik
<br />d,
<br />aoo'
<br />1"
<br />Tht
<br />H
<br />L
<br />h Ave. SW - 7th St. SW to 9th St. SW
<br />12 Ave. - 8th St. to 9th St. SW
<br />12th Court SW - 7th Street SW to 9th Street SW
<br />12th Street Paving 58th to 66th
<br />12th Street Paving 58th to 66th
<br />12th Street/27th Avenue
<br />Indian River County 79
<br />
|